Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $114k initial cash invested.
-9.92%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$4,173
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $5,115 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,380
Closing costs
1%
$4,569
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$5,115
Mortgage P&I
54%
$2,268
Property Taxes
12%
$518
Home Insurance
4%
$163
HOA
4%
$163
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043